XML 20 R9.htm IDEA: XBRL DOCUMENT
v3.10.0.1

Notes Payable | 6 Months Ended
--- | ---
May 31, 2018
Debt Disclosure [Abstract] |
Notes Payable | Note 4 – Notes Payable On May 20, 2016, the Company entered into a Credit Agreement (“Agreement”) with Texas Capital Bank, National Association (“TCB”) for a term loan of $8.0 million in senior credit facilities. The proceeds of the term loan were used by the Company to fund repurchases of the Company’s common stock. Subject to the terms of the Agreement, on May 20, 2016, TCB advanced the Company $100.00. On July 1, 2016, TCB advanced the remaining principal amount of $7,999,900 per a promissory note dated May 20, 2016 between the Company and TCB, at a rate of 3.75% per annum plus LIBOR, payable monthly with a maturity date of July 2021. On August 26, 2016, the Company entered into a First Amendment to Credit Agreement with TCB. Pursuant to terms of the First Amendment to Credit Agreement, on August 26, 2016, TCB made an additional advance to the Company in principal amount of $2,133,433 per an Amended and Restated Promissory Note dated August 26, 2016 between the Company and TCB. The additional proceeds of the term loan were used by the Company to fund the extinguishment of revenue sharing agreements. As of May 31, 2018 and November 30, 2017, principal paid to date is 3,633,000 and $2,633,000, respectively, at a rate of 3.75% per annum plus LIBOR. As of the three month and six months ended May 31, 2018, the Company paid interest of $94,818 and $188,645, respectively, which is reflected in interest expense on the accompanying consolidated statements of comprehensive (loss) income. As of the three month and six months ended May 31, 2017, the Company paid interest of $104,030 and $206,518, respectively, which is reflected in interest expense on the accompanying consolidated statements of comprehensive (loss) income. On May 20, 2016, the Company also entered into a Subordination Agreement with TCB and CrowdOut Capital LLC (“CrowdOut”) for a subordinated loan of the principal amount of $650,000, which amount CrowdOut advanced to the Company on May 20, 2016. The proceeds of the subordinated loan were used by the Company to fund repurchases of the Company’s common stock. Per a promissory note dated May 20, 2016 between the Company and CrowdOut, interest at 12% per annum on the principal sum of $650,000 is payable monthly with a maturity date of July 2021, at which time, the principal amount of $650,000 was payable. On June 5, 2017, the principal sum of $650,000 plus interest of $867 was paid to CrowdOut and the subordinated loan was paid in full. As of the three and six months ended May 31, 2018, the Company paid interest of $0 and $0, respectively. As of the three and six months ended May 31, 2017, the Company paid interest of $19,933 and $39,433, respectively which is reflected in interest expense on the accompanying consolidated statements of comprehensive (loss) income. Collateral of the term and subordinated loans includes all money, securities and property of the Company. The Company incurred debt issuance costs related to the term loan in the amount of $378,785 which is recorded as a direct reduction of the carrying amount of the note payable and amortized over the life of the loan. As of the three and six months ended May 31, 2018, $24,837 and $51,540, respectively, of the debt issuance costs were amortized. As of the three and six months ended May 31, 2017, $32,289 and $66,442, respectively, of the debt issuance costs were amortized and are reflected in interest expense on the accompanying consolidated statements of comprehensive income. As of May 31, 2018 and November 30, 2017, the note payable obligation was as follows:
|  | May 31, 2018 |  |  | November 30, 2017 |
Note payable |  | $ | 6,500,100 |  |  | $ | 7,500,100 |
Unamortized debt issuance costs |  |  | (153,377 | ) |  |  | (204,917 | )
Net note payable |  | $ | 6,346,723 |  |  | $ | 7,295,183 |
Current portion of note payable |  | $ | 2,000,000 |  |  | $ | 2,000,000 |
Long-term note payable, net of debt issuance costs |  |  | 4,346,723 |  |  |  | 5,295,183 |
Total |  | $ | 6,346,723 |  |  | $ | 7,295,183 |
Interest expense on the note payable for the three and six months ended May 31, 2018 and May 31, 2017 was as follows:
|  | For the three months ended May 31, 2018 |  |  | For the six months ended May 31, 2018 |
Interest expense on notes payable |  | $ | 94,818 |  |  | $ | 188,645 |
Debt issuance costs |  |  | 24,837 |  |  |  | 51,540 |
Total Interest expense |  | $ | 119,655 |  |  | $ | 240,185 |
|  | For the three months ended May 31, 2017 |  |  | For the six months ended May 31, 2017 |
Interest expense on notes payable |  | $ | 123,963 |  |  | $ | 245,951 |
Debt issuance costs |  |  | 32,289 |  |  |  | 66,442 |
Total interest expense |  | $ | 156,252 |  |  | $ | 312,393 |

X
- References No definition available. + Details
Name: | us-gaap_DebtDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for information about short-term and long-term debt arrangements, which includes amounts of borrowings under each line of credit, note payable, commercial paper issue, bonds indenture, debenture issue, own-share lending arrangements and any other contractual agreement to repay funds, and about the underlying arrangements, rationale for a classification as long-term, including repayment terms, interest rates, collateral provided, restrictions on use of assets and activities, whether or not in compliance with debt covenants, and other matters important to users of the financial statements, such as the effects of refinancing and noncompliance with debt covenants. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 470 -URI http://asc.fasb.org/topic&trid=2208564 + Details
Name: | us-gaap_DebtDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration